Average Number of Employees
902022-11-01 ~ 2023-10-31
872021-11-01 ~ 2022-10-31
Turnover/Revenue
18,489,021 GBP2022-11-01 ~ 2023-10-31
13,756,604 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
-16,800,895 GBP2022-11-01 ~ 2023-10-31
-12,528,460 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
1,688,126 GBP2022-11-01 ~ 2023-10-31
1,228,144 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-919,609 GBP2022-11-01 ~ 2023-10-31
-743,027 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
814,814 GBP2022-11-01 ~ 2023-10-31
532,051 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
935 GBP2022-11-01 ~ 2023-10-31
3 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
809,319 GBP2022-11-01 ~ 2023-10-31
523,517 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
616,277 GBP2022-11-01 ~ 2023-10-31
406,503 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
127,920 GBP2023-10-31
145,960 GBP2022-10-31
Property, Plant & Equipment
641,917 GBP2023-10-31
429,301 GBP2022-10-31
Fixed Assets
769,837 GBP2023-10-31
575,261 GBP2022-10-31
Debtors
Non-current
443,146 GBP2023-10-31
466,483 GBP2022-10-31
Current
3,711,078 GBP2023-10-31
3,446,571 GBP2022-10-31
Cash at bank and in hand
609,639 GBP2023-10-31
1,099,160 GBP2022-10-31
Current Assets
4,763,863 GBP2023-10-31
5,012,214 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-2,684,202 GBP2023-10-31
-3,321,988 GBP2022-10-31
Net Current Assets/Liabilities
2,079,661 GBP2023-10-31
1,690,226 GBP2022-10-31
Total Assets Less Current Liabilities
2,849,498 GBP2023-10-31
2,265,487 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-77,312 GBP2023-10-31
-88,228 GBP2022-10-31
Net Assets/Liabilities
2,436,727 GBP2023-10-31
1,937,450 GBP2022-10-31
Equity
Called up share capital
100 GBP2023-10-31
100 GBP2022-10-31
100 GBP2021-11-01
Retained earnings (accumulated losses)
2,436,627 GBP2023-10-31
1,937,350 GBP2022-10-31
1,683,347 GBP2021-11-01
Equity
2,436,727 GBP2023-10-31
1,937,450 GBP2022-10-31
1,683,447 GBP2021-11-01
Profit/Loss
Retained earnings (accumulated losses)
616,277 GBP2022-11-01 ~ 2023-10-31
406,503 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
616,277 GBP2022-11-01 ~ 2023-10-31
406,503 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
616,277 GBP2022-11-01 ~ 2023-10-31
406,503 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-117,000 GBP2022-11-01 ~ 2023-10-31
-152,500 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-117,000 GBP2022-11-01 ~ 2023-10-31
-152,500 GBP2021-11-01 ~ 2022-10-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-117,000 GBP2022-11-01 ~ 2023-10-31
-152,500 GBP2021-11-01 ~ 2022-10-31
Equity - Income/Expense Recognised Directly
-117,000 GBP2022-11-01 ~ 2023-10-31
-152,500 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
151,581 GBP2022-11-01 ~ 2023-10-31
94,697 GBP2021-11-01 ~ 2022-10-31
Cash and Cash Equivalents
609,639 GBP2023-10-31
1,099,160 GBP2022-10-31
747,738 GBP2021-11-01
Audit Fees/Expenses
18,000 GBP2022-11-01 ~ 2023-10-31
18,000 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
2,940,380 GBP2022-11-01 ~ 2023-10-31
2,449,264 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
274,439 GBP2022-11-01 ~ 2023-10-31
243,616 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
3,305,883 GBP2022-11-01 ~ 2023-10-31
2,756,947 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
129,603 GBP2022-11-01 ~ 2023-10-31
62,010 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
55,650 GBP2022-11-01 ~ 2023-10-31
35,342 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
182,097 GBP2022-11-01 ~ 2023-10-31
99,468 GBP2021-11-01 ~ 2022-10-31
Dividends Paid on Shares
117,000 GBP2022-11-01 ~ 2023-10-31
152,500 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Goodwill
328,000 GBP2023-10-31
328,000 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
200,080 GBP2023-10-31
182,040 GBP2022-10-31
Intangible Assets
Goodwill
127,920 GBP2023-10-31
145,960 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
466,953 GBP2023-10-31
391,203 GBP2022-10-31
Motor vehicles
885,142 GBP2023-10-31
671,981 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
1,352,095 GBP2023-10-31
1,063,184 GBP2022-10-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-84,319 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals
-84,319 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
201,917 GBP2022-10-31
Motor vehicles
431,966 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
633,883 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
37,114 GBP2022-11-01 ~ 2023-10-31
Motor vehicles, Owned/Freehold
75,026 GBP2022-11-01 ~ 2023-10-31
Owned/Freehold
112,140 GBP2022-11-01 ~ 2023-10-31
Plant and equipment, Under hire purchased contracts or finance leases
28,200 GBP2022-11-01 ~ 2023-10-31
Motor vehicles, Under hire purchased contracts or finance leases
11,241 GBP2022-11-01 ~ 2023-10-31
Under hire purchased contracts or finance leases
39,441 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-75,286 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-75,286 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
267,231 GBP2023-10-31
Motor vehicles
442,947 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
710,178 GBP2023-10-31
Property, Plant & Equipment
Plant and equipment
199,722 GBP2023-10-31
189,286 GBP2022-10-31
Motor vehicles
442,195 GBP2023-10-31
240,015 GBP2022-10-31
Other Debtors
Non-current
443,146 GBP2023-10-31
466,483 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
181,175 GBP2023-10-31
231,803 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
7,000 GBP2023-10-31
7,000 GBP2022-10-31
Other Debtors
Current
412,128 GBP2023-10-31
266,213 GBP2022-10-31
Prepayments/Accrued Income
Current
103,656 GBP2023-10-31
Corporation Tax Payable
Current
139,778 GBP2023-10-31
84,386 GBP2022-10-31
Taxation/Social Security Payable
Current
68,522 GBP2023-10-31
62,064 GBP2022-10-31
Bank Borrowings
Current
10,000 GBP2023-10-31
10,000 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
58,389 GBP2023-10-31
42,736 GBP2022-10-31
Trade Creditors/Trade Payables
Current
1,345,818 GBP2023-10-31
2,085,996 GBP2022-10-31
Other Creditors
Current
858,171 GBP2023-10-31
964,188 GBP2022-10-31
Creditors
Current
2,684,202 GBP2023-10-31
3,321,988 GBP2022-10-31
Bank Borrowings
Non-current
16,667 GBP2023-10-31
26,667 GBP2022-10-31
Other Creditors
Non-current
60,645 GBP2023-10-31
61,561 GBP2022-10-31
Creditors
Non-current
77,312 GBP2023-10-31
88,228 GBP2022-10-31
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-10-31
10,000 GBP2022-10-31
Total Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-10-31
10,000 GBP2022-10-31
Bank Borrowings
Non-current, Between one and two years
16,667 GBP2023-10-31
26,667 GBP2022-10-31
Total Borrowings
26,667 GBP2023-10-31
36,667 GBP2022-10-31
Net Deferred Tax Liability/Asset
-135,459 GBP2023-10-31
-79,809 GBP2022-10-31
-44,467 GBP2021-11-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-55,650 GBP2022-11-01 ~ 2023-10-31
-35,342 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
-135,459 GBP2023-10-31
-79,809 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
96 shares2023-10-31
96 shares2022-10-31
Par Value of Share
Class 1 ordinary share
1.002022-11-01 ~ 2023-10-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2023-10-31
1 shares2022-10-31
Par Value of Share
Class 2 ordinary share
1.002022-11-01 ~ 2023-10-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2023-10-31
1 shares2022-10-31
Par Value of Share
Class 3 ordinary share
1.002022-11-01 ~ 2023-10-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2023-10-31
1 shares2022-10-31
Par Value of Share
Class 4 ordinary share
1.002022-11-01 ~ 2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,634 GBP2023-10-31
Between one and five year
31,017 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
41,651 GBP2023-10-31